<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£10,452</td><td>£10,609</td><td>£10,874</td><td>£11,146</td><td>£11,480</td><td>£54,561</td></tr><tr><td>Total Expenses</td><td>£10,583</td><td>£10,645</td><td>£10,715</td><td>£10,786</td><td>£10,862</td><td>£53,591</td></tr><tr><td>Profit Before Tax</td><td>£-131</td><td>£-36</td><td>£159</td><td>£360</td><td>£618</td><td>£970</td></tr><tr><td>Profit After Tax      </td><td>£-131</td><td>£-36</td><td>£129</td><td>£292</td><td>£501</td><td>£754</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,800</td><td>£6,783</td><td>£9,026</td><td>£19,613</td></tr><tr><td>Net Return</td><td>£-130</td><td>£-34</td><td>£3,929</td><td>£7,075</td><td>£9,527</td><td>£20,367</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>